Flat
SW8
1 bed
1 bath
Bondway, London SW8
London, England · SW8
View property listing
Initial Investment
£267,100First YearProfit From Rental Income
£30,225
↗ 11%After 5 Years
Change In Property Value
£82,170
↗ 10%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,776 | £44,433 | £45,543 | £46,682 | £48,083 | £228,517 |
| Total Expenses | £37,959 | £38,071 | £38,225 | £38,382 | £38,565 | £191,201 |
| Profit Before Tax | £5,817 | £6,362 | £7,319 | £8,300 | £9,517 | £37,315 |
| Profit After Tax | £4,712 | £5,153 | £5,928 | £6,723 | £7,709 | £30,225 |
| Change In Property Value | £8 | £8 | £15,920 | £28,418 | £37,816 | £82,170 |
| Net Return | £4,720 | £5,161 | £21,849 | £35,141 | £45,525 | £112,395 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change